Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.61% first-year return on $118k initial cash invested.
-25.61%
Cash On Cash
0.13%
Cap Rate
0.02
DSCR
$1,860
Rent
-$2,522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,860 income − $4,382 expenses = $2,522 out of pocket
Investment Breakdown
|
Purchase Price
$477k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,420
Closing costs
1%
$4,771
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,860
Total Expenses
$4,382
Mortgage P&I
134%
$2,501
Property Taxes
29%
$541
Home Insurance
24%
$448
HOA
0%
$0
Property Management
15%
$279
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$465